BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 2301 South MoPac Expressway, Austin, TX

1 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$30,863

Profit (Cash Flow)

-$1,949

Cash on Cash Return

-44.8%

Annual Revenue

$30,863

AirDNA projects $179/night at 60% occupancy ($39,227). Airbtics projects $130/night at 65% occupancy ($30,863). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 65% occupancy rate, $130 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Percentiles25%50%75%90%
Revenue$20,813$29,918$42,386$58,815
Occupancy57%62%77%85%
Nightly Rate$95$124$141$178

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Private Entrance / Private bathroom - Modern Suite

No image available

$25,496
$87
77%
111$25✅❌✅N / Y⭐️ 5 (596)
Quiet and cozy~ATX skyline view

No image available

$20,146
$96
53%
111$80✅❌✅Y / Y⭐️ 4.5 (8)
Cozy 1B1B @ SoLA~5min to DT

No image available

$22,602
$83
61%
112$140✅❌✅Y / Y⭐️ 5 (52)
Stylish~Cozy>1BR@SoLa>DT 5min

No image available

$27,473
$86
79%
112$100✅❌✅Y / Y⭐️ 4.5 (91)
State of the Art Unit, 5 min to Downtown Austin

No image available

$19,790
$74
63%
111$85❌❌✅Y / Y⭐️ 4.5 (43)
Comfy and stylish~5 star stay

No image available

$20,631
$87
59%
112$80✅❌✅Y / Y⭐️ 5 (15)
West Lake, Kitchen, Private | The Gem - Portoro

No image available

$53,760
$248
58%
112$85❌❌✅Y / Y⭐️ 5 (17)
Casita Hideaway near Barton Springs/Zilker Park!

No image available

$43,806
$134
85%
111$55❌❌✅N / Y⭐️ 5 (255)
Comfy& stylish~5-star Location~ pool~ skyline view

No image available

$29,937
$124
61%
112$80✅❌✅Y / Y⭐️ 5 (56)
Zilker Guesthouse

No image available

$21,562
$116
49%
112$50❌❌❌N / Y⭐️ 5 (95)
Trendy~1BR in SoLa|5min to DT

No image available

$22,790
$95
56%
112$110✅❌✅Y / Y⭐️ 5 (61)
Zilker Haus Bungalow, Walk to Zilker

No image available

$33,504
$115
71%
112$100❌❌❌Y / Y⭐️ 5 (130)
Walk to Barton Springs! Close to Everything, View!

No image available

$41,066
$134
82%
112$70❌❌❌Y / Y⭐️ 5 (221)
Zilker Bungalow, Pet Friendly

No image available

$36,190
$127
72%
112$100❌❌✅Y / Y⭐️ 5 (86)
Walk to Zilker! King Bed, Putting Green, Hot Tub!

No image available

$59,394
$176
85%
112$135❌✅❌Y / Y⭐️ 5 (187)
Cactus Bloom Apt 1 mile to Barton Springs

No image available

$26,901
$124
57%
111$35❌❌❌N / Y⭐️ 5 (302)
Perfect Home Base To Experience Austin Vibes

No image available

$39,846
$191
57%
111$0✅❌❌Y / Y⭐️ 5 (19)
Zilker Canopy Bungalow

No image available

$41,651
$177
62%
111$85❌❌❌Y / Y⭐️ 5 (34)
Quite & private~ suite~king bed ~5min to DT~

No image available

$23,971
$99
61%
111$95✅❌✅Y / Y⭐️ 4.5 (55)
Clean Barton Springs Condo Rental

No image available

$29,629
$141
55%
112$95✅❌✅Y / Y⭐️ 5 (87)
Cozy Modern Cottage with Quiet Back Yard

No image available

$49,379
$138
95%
112$75❌❌✅Y / Y⭐️ 5 (200)
Modern~comfortable 1BR apt~Gym~Pool

No image available

$23,050
$87
61%
112$100✅❌✅Y / Y⭐️ 5 (74)
Modern Loft in the Heart of ATX | Walk to Zilker

No image available

$35,224
$140
66%
122$75❌❌❌Y / Y⭐️ 5 (315)
Immaculate Unit, 5 min to Downtown Austin

No image available

$17,301
$69
60%
111$85❌❌✅Y / Y⭐️ 5 (40)
Zilker Bungalow, PickleBall, 5mins to DT, walkable

No image available

$32,508
$121
69%
112$89❌❌✅Y / Y⭐️ 5 (39)
Cozy Place next door to Barton Springs Pool!

No image available

$26,706
$143
46%
112$80❌❌✅Y / Y⭐️ 5 (34)
Insta-Ready Apartment in Barton Hills w/ King Bed

No image available

$49,975
$151
87%
111$72❌❌❌Y / Y⭐️ 5 (176)
Cute 1-1, 1 mile from zilker park

No image available

$33,159
$100
90%
112$40❌❌❌Y / Y⭐️ 5 (128)
Chic Apt. in South Lamar/Near Zilker

No image available

$28,275
$132
57%
11.52$95❌❌✅Y / Y⭐️ 5 (101)
Heart House w views: close to Zilker and DT!

No image available

$64,927
$217
81%
111$99❌❌✅Y / Y⭐️ 5 (90)
Zilker Flat - Zilker/Barton Springs

No image available

$40,551
$160
65%
113$80❌❌❌Y / Y⭐️ 5 (52)
King Bed + Pool + Free Parking | Close To Zilker!

No image available

$44,060
$127
90%
111$60✅❌✅Y / Y⭐️ 4.5 (210)
Trendy! 3 miles to Downtown!

No image available

$23,825
$100
63%
112$85❌❌❌Y / Y⭐️ 5 (149)
Modern Unit, 5 min to Downtown Austin

No image available

$19,264
$74
62%
111$85❌❌✅Y / Y⭐️ 4.5 (46)
Spotless Unit, 5 min to Downtown Austin

No image available

$19,892
$67
70%
111$85❌❌✅Y / Y⭐️ 4.5 (41)
Convenient Condo Near Zilker & Barton Springs!

No image available

$35,437
$108
81%
111$170❌❌❌Y / Y⭐️ 5 (55)
Modern! Less Than 3 miles to Downtown!

No image available

$21,387
$98
57%
112$85❌❌❌Y / Y⭐️ 5 (240)
Private, Quiet, Comfy Condo - South Lamar

No image available

$20,078
$161
33%
112$75❌❌❌Y / Y⭐️ 5 (89)
Barton Hills Furnished Condo

No image available

$20,748
$128
43%
114$250✅❌❌N / N⭐️ 5 (17)

Return Metrics

-44.8% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$1,949-$3,898-$5,847-$7,796-$9,745-$19,490-$58,472
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$0$0$0$0$0$0$0
Down Payment$0$0$0$0$0$0$0
Property Appreciation$0$0$0$0$0$0$0
Total Return-$1,949-$3,898-$5,847-$7,796-$9,745-$19,490-$58,472

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-44.8%

Payback Period Days

0

Return on Investment

-44.8%

property-location

2301 S MoPac Expy Austin, Texas, 78746

1 bed • 1 bath • 4 guests

Austin

Guide

Zoning

Market

Guide


Laws


Market Data

$30,863

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $179/night at 60% occupancy.Projected nightly rate is $130/night at 65% occupancy.

Top 41% of comparables

Top 41% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$32,061

Avg annual revenue

65%

Avg occupancy rate

$130

Avg nightly rate


🏊‍♂️ Pool
🛁 Hot tub
🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$15k

$30k

$50k

$65k

Sign up to see the data on 40 all comparables

-$1,949

Profit

Revenue

$30,863

Operating Expenses

$16,012

Operating Income

$14,851

Net Effective Rent

$16,800

Profit (Cash Flow)

-$1,949

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-44.8%

Payback Period Days

0